Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.3% first-year return on $81,000 initial cash invested.
5.3%
Cash On Cash
8.12%
Cap Rate
1.31
DSCR
$3,136
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $2,778 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$2,778
Mortgage P&I
49%
$1,547
Property Taxes
2%
$59
Home Insurance
3%
$105
HOA
0%
$2
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345